Get Professional Valuation and Credit Risk Reports of Any Company in the World
New AI-Powered Free Company Valuation tool for any company in the world. Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics. Try Now for Free →
Get Professional Valuation and Credit Risk Reports of Any Company in the World
- Get an AI-powered company valuation or credit risk report in just 2 minutes
- Get reports of any company in the world with a financial statement in any language
- Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics
SYNTHOGRA A/S — Credit Rating and Financial Key Figures
CVR number: 31048974
Hammerholmen 20 A, 2650 Hvidovre
nanette@synthogra.com
tel: 38102137
www.synthogra.com
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 304.00 | 9 736.14 | 7 692.60 | 8 743.09 | 8 602.45 |
| Employee benefit expenses | -3 881.00 | -5 051.54 | -4 652.17 | -4 740.38 | -5 364.47 |
| Total depreciation | - 267.00 | - 232.88 | - 166.76 | -35.10 | -31.60 |
| EBIT | 2 156.00 | 4 451.72 | 2 873.67 | 3 967.60 | 3 206.38 |
| Other financial income | 18.00 | 0.01 | 19.01 | 113.37 | 43.17 |
| Other financial expenses | - 224.00 | - 289.41 | - 296.40 | - 243.46 | - 350.14 |
| Pre-tax profit | 1 950.00 | 4 162.31 | 2 596.28 | 3 837.51 | 2 899.42 |
| Income taxes | - 443.00 | - 933.11 | - 605.44 | - 925.68 | - 792.77 |
| Net earnings | 1 507.00 | 3 229.21 | 1 990.85 | 2 911.83 | 2 106.65 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Development expenditure | 179.00 | 89.60 | |||
| Intangible assets total | 179.00 | 89.60 | |||
| Buildings | 328.00 | 205.11 | 131.48 | 96.38 | 64.78 |
| Machinery and equipment | 24.00 | 3.53 | |||
| Tangible assets total | 352.00 | 208.63 | 131.48 | 96.38 | 64.78 |
| Investments total | 161.00 | ||||
| Non-current other receivables | 161.11 | 161.11 | 161.11 | 161.11 | |
| Long term receivables total | 161.11 | 161.11 | 161.11 | 161.11 | |
| Raw materials and consumables | 5 014.00 | 6 280.77 | 6 309.07 | 4 877.42 | 4 803.48 |
| Advance payments | 460.00 | 1 284.77 | |||
| Inventories total | 5 474.00 | 7 565.55 | 6 309.07 | 4 877.42 | 4 803.48 |
| Current trade debtors | 3 777.00 | 7 240.08 | 4 090.38 | 3 458.79 | 3 788.86 |
| Current amounts owed by group member comp. | 440.00 | 11.60 | 14.54 | 14.54 | |
| Prepayments and accrued income | 83.00 | 151.53 | 537.76 | 1 853.96 | 412.28 |
| Current other receivables | 119.00 | 243.82 | |||
| Short term receivables total | 4 419.00 | 7 647.02 | 4 642.69 | 5 327.28 | 4 201.14 |
| Cash and bank deposits | 647.00 | 1 720.76 | 4 095.04 | 1 935.92 | 4 301.04 |
| Cash and cash equivalents | 647.00 | 1 720.76 | 4 095.04 | 1 935.92 | 4 301.04 |
| Balance sheet total (assets) | 11 232.00 | 17 392.68 | 15 339.39 | 12 398.11 | 13 531.55 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 500.00 | 2 000.00 | 1 200.00 | 2 000.00 | 2 000.00 |
| Other reserves | 140.00 | 69.89 | |||
| Retained earnings | 1 808.00 | 1 385.22 | 3 484.32 | 3 475.16 | 4 386.99 |
| Profit of the financial year | 1 507.00 | 3 229.21 | 1 990.85 | 2 911.83 | 2 106.65 |
| Shareholders equity total | 4 455.00 | 7 184.31 | 7 175.16 | 8 886.99 | 8 993.64 |
| Provisions | 43.00 | 12.51 | 110.28 | 27.52 | 85.18 |
| Non-current deferred tax liabilities | 462.00 | ||||
| Non-current liabilities total | 462.00 | ||||
| Current loans from credit institutions | 3 429.00 | 3 968.43 | 2 495.66 | 54.26 | 281.56 |
| Current trade creditors | 893.00 | 4 384.84 | 1 822.55 | 1 322.68 | 1 756.28 |
| Current owed to participating | 483.97 | 328.55 | 245.47 | 68.07 | |
| Current owed to group member | 35.94 | 1 758.53 | 4.86 | 22.31 | |
| Short-term deferred tax liabilities | 106.00 | 963.18 | 507.66 | 1 008.44 | 735.11 |
| Other non-interest bearing current liabilities | 1 844.00 | 359.50 | 1 139.55 | 819.82 | 1 573.57 |
| Accruals and deferred income | 1.45 | 28.07 | 15.83 | ||
| Current liabilities total | 6 272.00 | 10 195.86 | 8 053.95 | 3 483.60 | 4 452.73 |
| Balance sheet total (liabilities) | 11 232.00 | 17 392.68 | 15 339.39 | 12 398.11 | 13 531.55 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.